Exhibit (a)(1)



                        OFFER TO PURCHASE FOR CASH 85,000
                      UNITS OF LIMITED PARTNERSHIP INTEREST
                                       OF
                              SECURED INCOME, L.P.
                                       AT
                                  $34 PER UNIT

MPF DEWAAY FUND 2, LLC; MPF DEWAAY PREMIER FUND 2, LLC; MPF INCOME FUND 22, LLC;
    MPF DEWAAY FUND 4, LLC; MP VALUE FUND 5, LLC; MPF FLAGSHIP FUND 11, LLC;
MACKENZIE PATTERSON SPECIAL FUND 5, LLC; ACCELERATED HIGH YIELD INSTITUTIONAL
  FUND, LTD., L.P.; ACCELERATED HIGH YIELD INSTITUTIONAL INVESTORS LTD., L.P.;
        MACKENZIE SPECIFIED INCOME FUND, L.P.; MPF FLAGSHIP FUND 9, LLC;
     MPF SPECIAL FUND 8, LLC; MPF ACQUISITION CO. 3, LLC; MORAGA GOLD, LLC;
                        MPF-NY 2005, LLC; AND STEVE GOLD
                         (collectively the "Purchasers")

      THE OFFER, WITHDRAWAL RIGHTS, AND PRORATION PERIOD WILL EXPIRE AT 12:00
      MIDNIGHT, PACIFIC TIME, ON SEPTEMBER 21, 2005, UNLESS THE OFFER IS
      EXTENDED.

The  Purchasers  hereby  seek to acquire  85,000  Units of  limited  partnership
interest  (the  "Units")  in  SECURED  INCOME,  L.P.  (the  "Partnership").  The
Purchasers are not affiliated with the Partnership or its general  partner.  The
general partner of the Partnership is Wilder Richman Resources  Corporation (the
"General  Partner").  The Purchasers  hereby offer to purchase 85,000 Units at a
purchase  price  equal to $34 per Unit,  less the  amount  of any  distributions
declared or made with respect to the Units between August 22, 2005 and September
21,  2005,  or  such  other  date to  which  this  offer  may be  extended  (the
"Expiration Date"), in cash, without interest, upon the terms and subject to the
conditions  set forth in this offer to purchase (the "Offer to Purchase") and in
the related Letter of  Transmittal,  as each may be supplemented or amended from
time to time (which together constitute the "Offer").  As noted above, the Offer
price would be subject to reduction for distributions  made or declared prior to
the  Expiration  Date. Any  distributions  made or declared after the Expiration
Date  would,  by the  terms  of the  Offer  and as set  forth in the  Letter  of
Transmittal, be assigned by tendering Unit holders to the Purchasers.

Tender of Units will include the tender of any and all securities into which the
Units may be converted and any securities  distributed with respect to the Units
from and after the Offer Date.

The  Partnership  had 669 holders of record owning an aggregate of 984,369 units
as of December  31, 2004,  according  to its Annual  report on Form 10-K for the
fiscal year ending  December  31,  2004.  The  Purchasers  and their  affiliates
currently beneficially own 101,392 Units, or 10.3% of the outstanding Units. The
85,000 Units subject to the Offer  constitute  8.63% of the  outstanding  Units.
Consummation  of the Offer,  if all Units  sought are  tendered,  would  require
payment by the Purchasers of up to  $2,890,000.00  in aggregate  purchase price,
which the Purchasers intend to fund out of their current working capital.

Holders of Units ("Unit holders") are urged to consider the following factors:

o     Unit  holders  who  tender  their  Units will give up the  opportunity  to
      participate in any future benefits from the ownership of Units,  including
      potential future distributions by the Partnership from property operations
      or  dispositions,  and the purchase  price per Unit payable to a tendering
      Unit  holder by the  Purchasers  may be less than the total  amount  which
      might  otherwise  be received by the Unit holder with  respect to the Unit
      over the remaining term of the Partnership.

o     The Purchasers  are making the Offer for investment  purposes and with the
      intention  of  making  a  profit  from  the  ownership  of the  Units.  In
      establishing  the  purchase  price of $34 per  Unit,  the  Purchasers  are
      motivated to establish  the lowest price which might be acceptable to Unit
      holders  consistent  with the Purchasers'  objectives.  There is no public
      market for the Units, and neither the Unit holders nor the Purchasers have
      any accurate means for  determining the actual present value of the Units.
      Although  there can be no certainty as to the actual  present value of the
      Units,  the general partner has estimated that the Partnership  could have
      an estimated  liquidation  value of approximately  $43 per Unit based upon
      the announced offers to purchase the Partnership's  properties.  It should
      be  noted,  however,  that the  Purchasers  have  not made an  independent
      appraisal  of the  Units  or the  Partnership's  properties,  and  are not
      qualified to


                                       1


      appraise  real  estate.  Furthermore,  there can be no assurance as to the
      timing or amount of any future Partnership distributions, and there cannot
      be any assurance  that the  Purchasers'  estimate  accurately  reflects an
      approximate  value of the Units or that the  actual  amounts  which may be
      realized  by holders  for the Units may not vary  substantially  from this
      estimate.

o     The  Depositary,  MacKenzie  Patterson  Fuller,  Inc.,  is an affiliate of
      certain of the  Purchasers.  No  independent  party  will hold  securities
      tendered  until the offer closes and payment is made.  Because there is no
      independent  intermediary  to hold  the  Purchasers'  funds  and  tendered
      securities,  the Purchasers  may have access to the securities  before all
      conditions to the Offer have been  satisfied and selling Unit holders have
      been paid.

o     The  Purchasers  may  accept  only a portion  of the Units  tendered  by a
      Unitholder if a total of more than 85,000 Units are tendered.

THE OFFER TO PURCHASE IS NOT CONDITIONED  UPON ANY MINIMUM NUMBER OF UNITS BEING
TENDERED. IF MORE THAN 85,000 UNITS ARE VALIDLY TENDERED AND NOT WITHDRAWN,  THE
PURCHASERS WILL ACCEPT FOR PURCHASE 85,000 UNITS FROM TENDERING UNITHOLDERS ON A
PRO RATA BASIS,  SUBJECT TO THE TERMS AND CONDITIONS  HEREIN.  A UNIT HOLDER MAY
TENDER ANY OR ALL UNITS OWNED BY SUCH UNIT HOLDER.

The Purchasers  expressly  reserve the right, in their sole  discretion,  at any
time and from time to time,  (i) to extend the period of time  during  which the
Offer is open and thereby delay  acceptance for payment of, and the payment for,
any  Units,  (ii) upon the  occurrence  of any of the  conditions  specified  in
Section 13 of this Offer to Purchase,  to terminate the Offer and not accept for
payment any Units,  and (iii) to amend the Offer in any  respect.  Notice of any
such extension,  termination, or amendment will promptly be disseminated to Unit
holders in a manner reasonably designed to inform Unit holders of such change in
compliance  with Rule 14d-4(c)  under the  Securities  Exchange Act of 1934 (the
"Exchange  Act"). In the case of an extension of the Offer,  such extension will
be followed by a press  release or public  announcement  which will be issued no
later than 9:00 a.m., Eastern Time, on the next business day after the scheduled
Expiration Date, in accordance with Rule 14e-1(d) under the Exchange Act.

August 22, 2005


                                       2


IMPORTANT

Any Unit holder desiring to tender any or all of such Unit holder's Units should
complete and sign the Letter of  Transmittal  (a copy of which is enclosed  with
this  Offer  to  Purchase,  printed  on  green  paper)  in  accordance  with the
instructions  in the Letter of  Transmittal  and mail,  deliver or telecopy  the
Letter of Transmittal  and any other required  documents to MacKenzie  Patterson
Fuller, Inc. (the "Depositary"),  an affiliate of certain of the Purchasers,  at
the address or facsimile number set forth below.

                        MacKenzie Patterson Fuller, Inc.
                               1640 School Street
                            Moraga, California 94556
                             Telephone: 800-854-8357
                             Facsimile: 925-631-9119
                         E-Mail Address: offers@mpfi.com

Questions  or requests  for  assistance  or  additional  copies of this Offer to
Purchase  or the Letter of  Transmittal  may be directed  to the  Purchasers  at
1-800-854-8357.

- ---------------------------

NO PERSON HAS BEEN AUTHORIZED TO MAKE ANY  RECOMMENDATION OR ANY  REPRESENTATION
ON  BEHALF  OF THE  PURCHASERS  OR TO  PROVIDE  ANY  INFORMATION  OTHER  THAN AS
CONTAINED  HEREIN  OR IN THE  LETTER  OF  TRANSMITTAL.  NO SUCH  RECOMMENDATION,
INFORMATION OR REPRESENTATION MAY BE RELIED UPON AS HAVING BEEN AUTHORIZED.

- ---------------------------

The Partnership is subject to the information and reporting  requirements of the
Exchange Act and in  accordance  therewith is required to file reports and other
information with the Securities and Exchange Commission  ("Commission") relating
to its business,  financial condition and other matters.  Such reports and other
information  are available on the  Commission's  electronic  data  gathering and
retrieval  (EDGAR)  system,  at its  internet  web site at  www.sec.gov,  may be
inspected at the public reference facilities maintained by the Commission at 100
F Street,  NE, Room 1580,  Washington,  D.C. 20549.  Copies of such material can
also be obtained from the Public Reference Room of the Commission in Washington,
D.C. at prescribed rates.

The  Purchasers  have filed with the  Commission  a Tender  Offer  Statement  on
Schedule TO (including exhibits) pursuant to Rule 14d-3 of the General Rules and
Regulations under the Exchange Act,  furnishing certain  additional  information
with respect to the Offer. Such statement and any amendments thereto,  including
exhibits,  may be inspected  and copies may be obtained  from the offices of the
Commission in the manner specified above.


                                       3


                                TABLE OF CONTENTS

                                                                            Page

SUMMARY TERM SHEET............................................................5
INTRODUCTION..................................................................8
TENDER OFFER.................................................................11
Section 1.  Terms of the Offer...............................................11
Section 2. Acceptance for Payment and Payment for Units; Proration...........11
Section 3. Procedures for Tendering Units....................................12
Section 4. Withdrawal Rights.................................................13
Section 5. Extension of Tender Period; Termination; Amendment................13
Section 6. Material Federal Income Tax Consequences..........................14
Section 7. Effects of the Offer..............................................16
Section 8.  Future Plans.....................................................16
Section 9. The Business of the Partnership...................................17
Section 10. Conflicts of Interest............................................17
Section 11. Certain Information Concerning the Purchasers....................17
Section 12. Source of Funds..................................................18
Section 13. Conditions of the Offer..........................................18
Section 14. Certain Legal Matters............................................19
Section 15. Fees and Expenses................................................20
Section 16. Miscellaneous....................................................20
SCHEDULE I...................................................................21


                                       4


                               SUMMARY TERM SHEET

The  Purchasers  are offering to purchase up to 85,000 Units for $34 per Unit in
cash.  The following are some of the questions that you, as a Unit holder of the
Partnership,  may have and answers to those  questions.  The information in this
summary is not complete, and we urge you to carefully read the remainder of this
Offer to Purchase and the accompanying Letter of Transmittal.

WHO IS OFFERING TO BUY MY SECURITIES?

The offer to  purchase  your Units is being made  jointly by MPF DeWaay  Fund 2,
LLC; MPF DeWaay Premier Fund 2, LLC; MPF Income Fund 22, LLC; MPF DeWaay Fund 4,
LLC;  MP Value Fund 5, LLC;  MPF  Flagship  Fund 11,  LLC;  MacKenzie  Patterson
Special Fund 5, LLC;  Accelerated  High Yield  Institutional  Fund,  Ltd., L.P.;
Accelerated High Yield Institutional  Investors Ltd., L.P.;  MacKenzie Specified
Income  Fund,  L.P.;  MPF  Flagship  Fund 9, LLC;  MPF Special  Fund 8, LLC; MPF
Acquisition  Co. 3, LLC;  Moraga Gold,  LLC;  MPF-NY 2005, LLC; and Steven Gold.
Each of the  entity  Purchasers  is a real  estate  investment  fund  managed or
advised by MacKenzie Patterson Fuller, Inc., a private,  independent real estate
investment  firm.  None of these entities is affiliated  with the Partnership or
its General Partner.

WHAT ARE THE CLASSES AND AMOUNTS OF SECURITIES SOUGHT IN THE OFFER?

We are seeking to purchase 85,000 Units of limited partnership  interest,  which
are the "Units" issued to investors in the Partnership.

HOW MUCH ARE YOU OFFERING TO PAY AND WHAT IS THE FORM OF PAYMENT?

We are offering to pay $34 per Unit, net to you in cash,  less the amount of any
distributions declared or made with respect to the Units between August 22, 2005
and the date the Offer  expires.  The Offer price would be reduced by the amount
of   distributions   made  or  declared  prior  to  the  Expiration   Date.  Any
distributions  made or declared after the Expiration Date would, by the terms of
the  Offer  and as set  forth in the  Letter  of  Transmittal,  be  assigned  by
tendering Unit holders to the Purchasers.  If you tender your Units to us in the
Offer, you will not have to pay brokerage fees or similar expenses.

DO YOU HAVE THE FINANCIAL RESOURCES TO MAKE PAYMENT?

If the  total  amount of Units  sought is  purchased,  the  Purchasers'  capital
commitment will be approximately $2,890,000.00. The Purchasers have an aggregate
of approximately $27 million in total assets, and more than $19 million in total
net  assets at their  disposal  to fund  payment to selling  Unit  holders.  The
Purchasers  currently  have  sufficient  funded  capital  to fund  all of  their
commitments  under this Offer and all other tender  offers they may be presently
making.

IS THE FINANCIAL CONDITION OF THE BIDDERS RELEVANT TO MY DECISION ON WHETHER TO
TENDER IN THE OFFER?

Because  this  is a cash  offer  that  is not  conditioned  on  financing  being
available, and the Purchasers have more than adequate resources and no intention
to take control of the Partnership, other information concerning the Purchasers'
financial condition would seem to have little relevance to your decision.

HOW LONG DO I HAVE TO DECIDE WHETHER TO TENDER IN THE OFFER?

You will have at least until 12:00  midnight,  Pacific  Time,  on September  21,
2005, to decide whether to tender your Units in the Offer.


                                       5


WILL ALL OF THE UNITS I TENDER BE ACCEPTED BY THE PURCHASERS?

The  Purchasers  desire to purchase up to 85,000  Units.  If the number of Units
validly  tendered and not properly  withdrawn on or prior to the Expiration Date
is less than or equal to 85,000,  we will purchase all Units so tendered and not
withdrawn,  upon the terms and subject to the conditions of the Offer.  However,
if more than 85,000 Units are so tendered and not withdrawn,  we will accept for
payment and pay for 85,000 Units so tendered,  pro rata  according to the number
of Units so tendered,  adjusted by rounding  down to the nearest whole number of
Units tendered by each Unit holder to avoid  purchases of fractional  Units,  as
appropriate.  See "Tender Offer -- Section 2. Acceptance for Payment and Payment
for Units; Proration."

CAN THE OFFER BE EXTENDED AND UNDER WHAT CIRCUMSTANCES?

The Offer can be extended in our discretion.

HOW WILL I BE NOTIFIED IF THE OFFER IS EXTENDED?

If we extend the offer, we will make a public announcement of the extension, not
later than 9:00 a.m.,  Eastern Time, on the day after the day on which the Offer
was scheduled to expire.

WHAT ARE THE MOST SIGNIFICANT CONDITIONS TO THE OFFER?

There  are no  conditions  to the  offer  based  on a  minimum  number  of Units
tendered,  the availability of financing,  or the success of the offer. However,
we may not be obligated to purchase any Units if certain  conditions occur, such
as legal or government  actions which would prohibit the purchase.  Furthermore,
we are not obligated to purchase any Units which are validly  tendered if, among
other  things,  there is a material  adverse  change in the  Partnership  or its
business.  Please see the discussion in Section 13, Conditions of the Offer, for
a description of all conditions.

WHEN WILL YOU PAY ME FOR THE UNITS I TENDER?

Upon the Expiration of the Offer and our acceptance of the Units you tender,  we
will pay you upon  confirmation  that the general  partner  will  recognize  the
change of address for distributions and correspondence on the Units.

HOW DO I TENDER MY UNITS?

To tender  your  Units,  you must  deliver  a  completed  Letter of  Transmittal
(printed on green paper),  to the Depositary  at:  MacKenzie  Patterson  Fuller,
Inc., 1640 School Street,  Moraga,  California 94556  (Telephone:  800-854-8357;
Facsimile Transmission: 925-631-9119), no later than the time the Offer expires.

UNTIL WHAT TIME CAN I WITHDRAW PREVIOUSLY TENDERED UNITS?

You can  withdraw  previously  tendered  Units at any time  until  the Offer has
expired  and,  if we have not agreed to accept your Units for payment by October
21, 2005,  you can withdraw  them at any time after such time until we do accept
your Units for payment.

HOW DO I WITHDRAW PREVIOUSLY TENDERED UNITS?

To  withdraw  Units,  you must  deliver a written  notice  of  withdrawal,  or a
facsimile of one,  with the required  information  to the  Depositary  while you
still have the right to withdraw the Units.

WHAT DOES THE PARTNERSHIP'S GENERAL PARTNER THINK OF THE OFFER?

The  Purchasers  have not sought the  approval  or  disapproval  of the  General
Partner.  The General Partner may be expected to respond with the  Partnership's
position on the offer in the next two weeks.

WILL THE PARTNERSHIP CONTINUE AS A PUBLIC COMPANY?

The Partnership  reported 669 holders of its outstanding Units as of the date of
its most recent annual report. If the total number of Unit holders is below 300,
the  Partnership  can elect to  discontinue  its  status  as a public  reporting


                                       6


company.  Accordingly,  it is possible  that the Offer could result in the total
number of Unit holders  falling below the 300 holder level.  However,  there has
never  been a public  trading  market  for the  Units  and none is  expected  to
develop,  so the  Partnership's  status as a public  company  will not  affect a
trading  market in the  Units.  While the  Partnership's  Agreement  of  Limited
Partnership  requires that all Unit holders be provided annual audited financial
statements, quarterly interim financial statements, and timely reports providing
other information  regarding the operations and condition of the Partnership,  a
change  in the  Partnership's  status  as a  public  company  could  reduce  the
information  available to Unit holders  about the  Partnership  in the event the
information  required by the  Partnership  Agreement is not as extensive as that
provided in reports  required to be filed by public  companies under  applicable
rules  of the  Securities  and  Exchange  Commission.  Further,  such  potential
deregistration  would  result in the loss of the other  protections  afforded by
registration.

IF I DECIDE NOT TO TENDER, HOW WILL THE OFFER AFFECT MY UNITS?

The Purchasers do not anticipate that Units held by  non-tendering  Unit holders
will be affected by the completion of the offer.

WHAT ARE THE PURCHASERS' FUTURE INTENTIONS CONCERNING THE PARTNERSHIP?

The Purchasers  have no present  intention to seek control of the Partnership or
to change the management or operations of the Partnership. The Purchasers do not
have any present  intention to take action in connection with the liquidation of
the Partnership or with any extraordinary transaction concerning the Partnership
or its assets. Although the Purchasers do not have any present intention to take
any action  with  respect to  management  or  control  of the  Partnership,  the
Purchasers  reserve the right, at an appropriate  time, to exercise their rights
as limited  partners  to vote on  matters  subject  to a limited  partner  vote,
including  any vote  affecting  the  sale of the  Partnership's  assets  and the
liquidation and dissolution of the Partnership.

WHAT IS THE MARKET VALUE OF MY UNITS?

The Units do not have a readily ascertainable market value, and neither the Unit
holders nor the Purchasers  have any accurate means for  determining  the actual
present value of the Units.  According to the  Partnership,  "There is no public
market for units nor is it  anticipated  that any  public  market for units will
develop."  (Annual  report on Form 10-K for the fiscal year ending  December 31,
2004).  The  Purchasers   review  of  independent   secondary  market  reporting
publications such as The Direct  Investments  Spectrum (formerly The Partnership
Spectrum) and The Stanger Report,  reported sales of Units on secondary  markets
at $34 during the 1st Quarter  2005 and sales of Units on  secondary  markets at
$34 per Unit in Mar/Apr  2005,  respectively.  The American  Partnership  Board,
another independent, third-party source, reported no trades in 2nd Quarter 2005.
Further, some of the Purchasers and their affiliates completed a tender offer in
April 2005 and another in September 2004 pursuant to which they purchased 20,283
Units and 23,674 Units,  respectively,  at a price of $34 per Unit.  Further, in
October 2004,  West Putnam Housing  Investors III LLC purchased  16,357 Units at
$32 per Unit in its tender offer, according to documents filed with the SEC. The
information published by these independent sources is believed to be the product
of their  private  market  research and does not  constitute  the  comprehensive
transaction reporting of a securities exchange.  Accordingly,  the Purchasers do
not know whether the  foregoing  information  is accurate or complete.  Although
there can be no  certainty  as to the actual  present  value of the  Units,  the
general  partner has  estimated  that the  Partnership  could have an  estimated
liquidation  value of approximately $43 per Unit based upon the announced offers
to purchase the Partnership's properties,  according to the Schedule 14D-9 filed
April  7,  2005.  It  should  be  noted,  that the  Purchasers  have not made an
independent appraisal of the Units or the Partnership's properties,  and are not
qualified to appraise real estate.  Accordingly,  there can be no assurance that
this estimate  accurately reflects an approximate value of the Units or that the
actual  amounts  which  may be  realized  by Unit  holders  for the may not vary
substantially from this estimate.

TO WHOM CAN I TALK IF I HAVE QUESTIONS ABOUT THE TENDER OFFER?

You can call MacKenzie Patterson Fuller, Inc., toll-free, at 800-854-8357.


                                       7


To the Unit holders of SECURED INCOME, L.P.:

                                  INTRODUCTION

      The  Purchasers  hereby offer to purchase up to 85,000 Units at a purchase
price of $34 per Unit  ("Offer  Price"),  less the  amount of any  distributions
declared or paid with  respect to the Units  between  August 22,  2005,  and the
Expiration Date, in cash,  without  interest,  upon the terms and subject to the
conditions  set  forth  in  the  Offer.   The  Purchasers  are  unaware  of  any
distributions  declared or paid since August 22,  2005.  Unit holders who tender
their Units will not be obligated to pay any  Partnership  transfer fees, or any
other fees,  expenses or commissions in connection with the tender of Units. The
Purchasers  will  pay  all  such  costs  and all  charges  and  expenses  of the
Depositary,  an  affiliate  of  certain  of the  Purchasers,  as  depositary  in
connection with the Offer.

      For further  information  concerning the Purchasers,  see Section 11 below
and Schedule I. None of the Purchasers or the Depositary is affiliated  with the
Partnership  or  the   Partnership's   General  Partner.   The  address  of  the
Partnership's  principal executive offices is 340 Pemberwick Road, Greenwich, CT
06831, and its phone number is (203)-869-0900

Unit holders are urged to consider the following factors:

o     The Offer will provide Unit holders with an opportunity to liquidate their
      investment  without the usual  transaction  costs  associated  with market
      sales.  Unit  holders may have a more  immediate  need to use the cash now
      tied up in an  investment  in the  Units  and may wish to sell them to the
      Purchasers.

o     Unit  holders  who  tender  their  Units will give up the  opportunity  to
      participate in any future benefits from the ownership of Units,  including
      potential   future   distributions   by  the  Partnership   from  property
      dispositions  or  operations  from  future  development,  if any,  and the
      purchase  price  per  Unit  payable  to a  tendering  Unit  holder  by the
      Purchasers  may be less than the total  amount  which might  otherwise  be
      received by the Unit holder  with  respect to the Unit over the  remaining
      term of the Partnership.

o     The Purchasers  are making the Offer for investment  purposes and with the
      intention  of  making  a  profit  from  the  ownership  of the  Units.  In
      establishing  the  purchase  price of $34 per  Unit,  the  Purchasers  are
      motivated to establish  the lowest price which might be acceptable to Unit
      holders  consistent  with the Purchasers'  objectives.  There is no public
      market for the Units, and neither the Unit holders nor the Purchasers have
      any accurate means for  determining the actual present value of the Units.
      Although  there can be no certainty as to the actual  present value of the
      Units,  the general partner has estimated that the Partnership  could have
      an estimated  liquidation  value of approximately  $43 per Unit based upon
      the announced offers to purchase the Partnership's  properties.  It should
      be  noted,  however,  that the  Purchasers  have  not made an  independent
      appraisal  of the  Units  or the  Partnership's  properties,  and  are not
      qualified to appraise real estate.  Furthermore,  although the Partnership
      has disclosed that it has received an initial written offer of $60,000,000
      for the Westmont  property,  which has been increased to  $65,000,000  and
      that it has received  two offers for the  Fieldpointe  property,  a verbal
      offer of $17,500,000 and a written offer of $22,000,000,  which is subject
      to due diligence,  there can be no assurance as to the timing or amount of
      any future Partnership  distributions,  and there can be no assurance that
      the Purchasers'  estimate  accurately reflects an approximate value of the
      Units or that the actual  amounts which may be realized by holders for the
      Units may not vary substantially from this estimate.

o     The  Depositary,  MacKenzie  Patterson  Fuller,  Inc.,  is an affiliate of
      certain of the  Purchasers.  No  independent  party  will hold  securities
      tendered  until the offer closes and payment is made.  Because there is no
      independent  intermediary  to hold  the  Purchasers'  funds  and  tendered
      securities,  the Purchasers  may have access to the securities  before all
      conditions to the Offer have been  satisfied and selling Unit holders have
      been paid.

o     The  Purchasers  may  accept  only a portion  of the Units  tendered  by a
      Unitholder in the event a total of more than 85,000 Units are tendered.


                                       8


Establishment of the Offer Price

      The Purchasers  have set the Offer Price at $34 per Unit,  less the amount
of any  distributions  declared or made with respect to the Units between August
22, 2005 and the Expiration Date. In determining the Offer Price, the Purchasers
analyzed a number of quantitative and qualitative  factors,  including:  (i) the
lack of a secondary  market for resales of the Units and the  resulting  lack of
liquidity of an investment in the  Partnership;  (ii) the estimated value of the
Partnership's  real  estate  assets;  and  (iii)  the  costs  to the  Purchasers
associated with acquiring the Units.

      The Partnership made the following statements in its Annual report on Form
10-K for the fiscal year ending  December 31, 2004:  "There is no public  market
for units nor is it  anticipated  that any public market will develop." The lack
of any public  market for the sale of Units means that Unit holders have limited
alternatives  if they seek to sell  their  Units.  As a result  of such  limited
alternatives  for Unit holders,  the  Purchasers may not need to offer as high a
price for the Units as they would  otherwise.  On the other hand, the Purchasers
take a greater risk in  establishing  a purchase price as there is no prevailing
market price to be used for reference and the  Purchasers  themselves  will have
limited  liquidity  for  the  Units  upon  consummation  of  the  purchase.  The
Purchasers review of independent secondary market reporting publications such as
The Direct  Investments  Spectrum  (formerly The  Partnership  Spectrum) and The
Stanger Report,  reported sales of Units on secondary  markets at $34 during the
1st  Quarter  2005 and sales of Units on  secondary  markets  at $34 per Unit in
Mar/Apr 2005, respectively. The American Partnership Board, another independent,
third-party  source,  reported no trades in 2nd Quarter  2005.  The  information
published  by these  independent  sources is believed to be the product of their
private market  research and does not constitute the  comprehensive  transaction
reporting of a securities  exchange.  Accordingly,  the  Purchasers  do not know
whether the foregoing information is accurate or complete.  Further, some of the
Purchasers  and their  affiliates  completed  a tender  offer in April  2005 and
another in  September  2004  pursuant to which they  purchased  20,283 Units and
23,674  Units,  respectively,  at a price of $34 per Unit.  Further,  in October
2004,  West Putnam Housing  Investors III LLC purchased  16,357 Units at $32 per
Unit in its tender offer, according to documents filed with the SEC.

      The  Purchasers  are  offering  to  purchase  Units  which are an illiquid
investment and are not offering to purchase the Partnership's underlying assets.
The  Partnership  has disclosed that it has received an initial written offer of
$60,000,000 for the Westmont property,  which has been increased to $65,000,000.
Additionally,  the  partnership  has  received  two offers  for the  Fieldpointe
property,  a verbal offer of  $17,500,000  and a written  offer of  $22,000,000,
which is subject to due  diligence.  The general  partner  estimated that if the
Westmont  property sold for $65,000,000  and the  Fieldpointe  property sold for
$22,000,000,  unit  holders  would  receive  $43  per  Unit,  according  to  the
Partnership's   Schedule   14D-9/A  filed  April  7,  2005   (available  on  the
Commission's  EDGAR  system,  at its  internet  web  site  at  www.sec.gov,  and
available for  inspection at the  Commission's  principal  office in Washington,
D.C.). The Purchasers are using this estimate as the Estimated Liquidation Value
of the Units.

      The Offer Price  represents  the price at which the Purchasers are willing
to purchase Units.  The Purchasers  arrived at the $34 Offer Price by applying a
liquidity  discount  to the  Estimated  Liquidation  Value of the  Partnership's
assets.  The  Purchasers  apply such a discount  with the  intention of making a
profit by holding on to the Units until the Partnership is liquidated, hopefully
at close to the full Estimated Liquidation Value. No independent person has been
retained to evaluate or render any opinion  with  respect to the fairness of the
Offer Price and no  representation is made by the Purchasers or any affiliate of
the Purchasers as to such fairness. Other measures of the value of the Units may
be relevant to Unit holders. Unit holders are urged to consider carefully all of
the  information  contained  herein and consult  with their own  advisers,  tax,
financial or  otherwise,  in evaluating  the terms of the Offer before  deciding
whether to tender Units.

      The Offer is not made with any  current  view toward or plan or purpose of
acquiring Units in a series of successive and periodic offers. Nevertheless, the
Purchasers reserve the right to gauge the response to this solicitation, and, if
not successful in purchasing  85,000 Units pursuant to this Offer,  may consider
future offers.  Factors  affecting the Purchasers'  future interest in acquiring
additional  Units include,  but are not limited to, the relative  success of the
current  Offer,  any  increase or decrease  in the  availability  of capital for
investment by the Purchasers and their investment fund  affiliates,  the current
diversification  and  performance of each  affiliated  fund's  portfolio of real
estate  interests,  the development of any public market in the Units or actions
by unrelated  parties to tender for or purchase Units, the status of and changes
and trends in the  Partnership's  operations,  announcement of pending  property
sales and the proposed  terms of sales,  and local and national  real estate and
financial market developments and trends.


                                       9


General Background Information

      Certain information  contained in this Offer to Purchase which relates to,
or represents,  statements made by the Partnership or the General  Partner,  has
been derived from information  provided in reports filed by the Partnership with
the Securities and Exchange Commission.

      Tendering  Unit  holders  will  not be  obligated  to pay  transfer  fees,
brokerage  fees,  or  commissions  on the sale of the  Units  to the  Purchasers
pursuant to the Offer. The Purchasers will pay all charges and expenses incurred
in connection  with the Offer.  The  Purchasers  desire to purchase up to 85,000
Units. If the number of Units validly tendered and not properly  withdrawn on or
prior to the Expiration  Date is less than or equal to 85,000,  we will purchase
all Units so  tendered  and not  withdrawn,  upon the terms and  subject  to the
conditions of the Offer.  However, if more than 85,000 Units are so tendered and
not withdrawn,  we will accept for payment and pay for 85,000 Units so tendered,
pro rata according to the number of Units so tendered, adjusted by rounding down
to the  nearest  whole  number of Units  tendered  by each Unit  holder to avoid
purchases of fractional Units, as appropriate.  (See "Tender Offer -- Section 2.
Acceptance for Payment and Payment for Units; Proration.")

      If,  prior  to  the  Expiration   Date,   the   Purchasers   increase  the
consideration  offered to Unit  holders  pursuant to the Offer,  such  increased
consideration will be paid with respect to all Units that are purchased pursuant
to the Offer,  whether or not such Units were tendered prior to such increase in
consideration.

      Unit holders are urged to read this Offer to Purchase and the accompanying
Letter of Transmittal carefully before deciding whether to tender their Units.


                                       10

                                  TENDER OFFER

Section 1. Terms of the Offer.  Upon the terms and subject to the  conditions of
the Offer,  the  Purchasers  will accept for  payment and pay for Units  validly
tendered on or prior to the Expiration Date and not withdrawn in accordance with
Section 4 of this Offer to Purchase. The term "Expiration Date" shall mean 12:00
midnight,  Pacific Time, on September 21, 2005,  unless and until the Purchasers
shall have  extended  the  period of time for which the Offer is open,  in which
event the term  "Expiration  Date"  shall mean the latest time and date on which
the Offer, as so extended by the Purchasers, shall expire.

      The Offer is  conditioned  on  satisfaction  of  certain  conditions.  See
Section 13, which sets forth in full the conditions of the Offer. The Purchasers
reserve the right (but shall not be obligated), in their sole discretion and for
any reason, to waive any or all of such conditions.  If, by the Expiration Date,
any or all of such conditions have not been satisfied or waived,  the Purchasers
reserve the right (but shall not be obligated) to (i) decline to purchase any of
the Units  tendered,  terminate  the  Offer and  return  all  tendered  Units to
tendering Unit holders,  (ii) waive all the unsatisfied  conditions and, subject
to complying with applicable  rules and regulations of the Commission,  purchase
all Units validly tendered,  (iii) extend the Offer and, subject to the right of
Unit holders to withdraw Units until the Expiration Date,  retain the Units that
have been tendered  during the period or periods for which the Offer is extended
or (iv) to amend the Offer.  Notwithstanding the foregoing,  upon the expiration
of the Offer, if all conditions are either  satisfied or waived,  the Purchasers
will  promptly pay for all validly  tendered  Units upon  confirmation  that the
general  partner  will  recognize  the change of address for  distributions  and
correspondence  on the Units, and the Purchasers do not intend to imply that the
foregoing  rights of the Purchasers would permit the Purchasers to delay payment
for validly tendered Units following expiration.

      The  Purchasers do not  anticipate  and have no reason to believe that any
condition or event will occur that would prevent the Purchasers  from purchasing
tendered Units as offered herein.

Section 2.  Acceptance  for Payment and Payment for Units;  Proration.  Upon the
terms and subject to the  conditions  of the Offer  (including,  if the Offer is
extended or amended,  the terms and  conditions of any extension or  amendment),
the Purchasers will accept for payment, and will pay for, Units validly tendered
and  not  withdrawn  in  accordance  with  Section  4,  promptly  following  the
Expiration  Date and upon  confirmation  that the general partner will recognize
the change of address for distributions and  correspondence on the Units. In all
cases, payment for Units purchased pursuant to the Offer will be made only after
timely  receipt by the  Depositary  of a properly  completed  and duly  executed
Letter of Transmittal (or facsimile thereof) and any other documents required by
the Letter of Transmittal.

      The  Purchasers  desire to purchase up to 85,000  Units.  If the number of
Units validly tendered and not properly  withdrawn on or prior to the Expiration
Date is less than or equal to 85,000, we will purchase all Units so tendered and
not  withdrawn,  upon the terms and  subject  to the  conditions  of the  Offer.
However,  if more than 85,000 Units are so tendered and not  withdrawn,  we will
accept for payment and pay for 85,000 Units so tendered,  pro rata  according to
the number of Units so tendered,  adjusted by rounding down to the nearest whole
number of Units  tendered by each Unit holder to avoid  purchases of  fractional
Units, as appropriate.

      In the event that  proration is  required,  because of the  difficulty  of
immediately  determining  the  precise  number  of  Units  to be  accepted,  the
Purchasers  will announce the final results of proration as soon as practicable,
but in no event later than five business days following the Expiration Date. The
Purchasers  will not pay for any Units tendered until after the final  proration
factor has been determined.

      For purposes of the Offer, the Purchasers shall be deemed to have accepted
for  payment  (and  thereby  purchased)  tendered  Units  when,  as  and  if the
Purchasers  give oral or written  notice to the  Depositary  of the  Purchasers'
acceptance for payment of such Units  pursuant to the Offer.  Upon the terms and
subject to the conditions of the Offer,  payment for Units purchased pursuant to
the Offer  will in all cases be made by  deposit  of the  Offer  Price  with the
Depositary,  which  will act as agent for the  tendering  Unit  holders  for the
purpose of receiving  payment from the  Purchasers and  transmitting  payment to
tendering Unit holders.

      Under no circumstances  will interest be paid on the Offer Price by reason
of any delay in making such payment.

      If any tendered  Units are not purchased for any reason (other than due to
proration as described  above),  the


                                       11


Letter of  Transmittal  with respect to such Units not  purchased  will be of no
force or effect.  If, for any reason  whatsoever,  acceptance for payment of, or
payment  for,  any  Units  tendered  pursuant  to the  Offer is  delayed  or the
Purchasers are unable to accept for payment,  purchase or pay for Units tendered
pursuant to the Offer,  then,  without prejudice to the Purchasers' rights under
Section  13, the  Depositary  may,  nevertheless,  on behalf of the  Purchasers,
retain  tendered  Units and such  Units may not be  withdrawn  (but  subject  to
compliance  with Rule 14e-1(c)  under the Exchange Act,  which requires that the
Purchasers pay the consideration  offered or return the Units deposited by or on
behalf of the Unit holder  promptly  after the  termination  or  withdrawal of a
tender offer), except to the extent that the tendering Unit holders are entitled
to withdrawal rights as described in Section 4.

      If,  prior to the  Expiration  Date,  the  Purchasers  shall  increase the
consideration  offered to Unit  holders  pursuant to the Offer,  such  increased
consideration  shall be paid for all Units accepted for payment  pursuant to the
Offer, whether or not such Units were tendered prior to such increase.

Section 3. Procedures for Tendering Units.

Valid Tender. For Units to be validly tendered pursuant to the Offer, a properly
completed and duly executed  Letter of  Transmittal (a copy of which is enclosed
with this Offer to Purchase,  printed on green  paper) with any other  documents
required by the Letter of Transmittal  must be received by the Depositary at its
address set forth on the back cover of this Offer to Purchase on or prior to the
Expiration  Date.  A Unit  holder may tender any or all Units owned by such Unit
holder.

In order for a tendering Unit holder to participate in the Offer,  Units must be
validly  tendered and not withdrawn prior to the Expiration Date, which is 12:00
midnight,  Pacific  Time, on September 21, 2005, or such date to which the Offer
may be extended.

The method of  delivery  of the  Letter of  Transmittal  and all other  required
documents  is at the option and risk of the  tendering  Unit holder and delivery
will be deemed made only when actually received by the Depositary.

Backup Federal Income Tax  Withholding.  To prevent the possible  application of
31% backup federal income tax  withholding  with respect to payment of the Offer
Price for Units  purchased  pursuant to the Offer,  a tendering Unit holder must
provide the Depositary with such Unit holder's correct  taxpayer  identification
number and make certain  certifications  that such Unit holder is not subject to
backup federal income tax withholding. Each tendering Unit holder must insert in
the Letter of Transmittal the Unit holder's  taxpayer  identification  number or
social  security  number in the  space  provided  on the front of the  Letter of
Transmittal.  The Letter of  Transmittal  also  includes a substitute  Form W-9,
which contains the  certifications  referred to above.  (See the Instructions to
the Letter of Transmittal.)

FIRPTA  Withholding.  To prevent  the  withholding  of federal  income tax in an
amount equal to 10% of the sum of the Offer Price plus the amount of Partnership
liabilities allocable to each Unit tendered,  each Unit holder must complete the
FIRPTA  Affidavit  included in the Letter of  Transmittal  certifying  such Unit
holder's taxpayer  identification number and address and that the Unit holder is
not a foreign  person.  (See the  Instructions  to the Letter of Transmittal and
"Section 6. Certain Federal Income Tax Consequences.")

Other  Requirements.  By executing a Letter of Transmittal as set forth above, a
tendering  Unit holder  irrevocably  appoints the designees of the Purchasers as
such  Unit  holder's  proxies,  in  the  manner  set  forth  in  the  Letter  of
Transmittal,  each with full power of  substitution,  to the full extent of such
Unit holder's  rights with respect to the Units tendered by such Unit holder and
accepted for payment by the Purchasers. Such appointment will be effective when,
and only to the extent that, the Purchasers accept such Units for payment.  Upon
such  acceptance  for payment,  all prior proxies given by such Unit holder with
respect  to  such  Units  will,  without  further  action,  be  revoked,  and no
subsequent  proxies  may be given  (and if given  will  not be  effective).  The
designees of the Purchasers  will,  with respect to such Units,  be empowered to
exercise  all voting and other  rights of such Unit holder as they in their sole
discretion may deem proper at any meeting of Unit holders, by written consent or
otherwise. In addition, by executing a Letter of Transmittal, a Unit holder also
assigns  to  the  Purchasers  all  of  the  Unit  holder's   rights  to  receive
distributions  from the Partnership with respect to Units which are accepted for
payment  and  purchased  pursuant to the Offer,  other than those  distributions
declared or paid during the period  commencing on the Offer Date and terminating
on the Expiration Date.


                                       12


Determination of Validity;  Rejection of Units; Waiver of Defects; No Obligation
to Give Notice of Defects. All questions as to the validity,  form,  eligibility
(including  time of receipt),  and acceptance for payment of any tender of Units
pursuant to the procedures described above will be determined by the Purchasers,
in their sole discretion,  which determination  shall be final and binding.  The
Purchasers  reserve  the  absolute  right to reject any or all tenders if not in
proper form or if the  acceptance  of, or payment  for,  the  absolute  right to
reject any or all  tenders  if not in proper  form or if the  acceptance  of, or
payment for, the Units tendered may, in the opinion of the Purchasers'  counsel,
be  unlawful.  The  Purchasers  also  reserve  the right to waive any  defect or
irregularity  in  any  tender  with  respect  to  any  particular  Units  of any
particular  Unit holder,  and the  Purchasers'  interpretation  of the terms and
conditions  of  the  Offer   (including  the  Letter  of  Transmittal   and  the
Instructions  thereto) will be final and binding.  Neither the  Purchasers,  the
Depositary,  nor any other person will be under any duty to give notification of
any  defects  or  irregularities  in the  tender of any Units or will  incur any
liability for failure to give any such notification.

A  tender  of Units  pursuant  to any of the  procedures  described  above  will
constitute  a binding  agreement  between  the  tendering  Unit  holder  and the
Purchasers upon the terms and subject to the conditions of the Offer,  including
the  tendering  Unit  holder's  representation  and warranty  that (i) such Unit
holder owns the Units being tendered  within the meaning of Rule 14e-4 under the
Exchange  Act and (ii) the tender of such Unit  complies  with Rule 14e-4.  Rule
14e-4 requires, in general, that a tendering security holder actually be able to
deliver the security subject to the tender offer, and is of concern particularly
to any Unit holders who have granted options to sell or purchase the Units, hold
option  rights to acquire such  securities,  maintain  "short"  positions in the
Units  (i.e.,  have  borrowed  the  Units) or have  loaned  the Units to a short
seller. Because of the nature of limited partnership  interests,  the Purchasers
believe it is unlikely that any option trading or short selling  activity exists
with respect to the Units.  In any event, a Unit holder will be deemed to tender
Units in  compliance  with Rule  14e-4 and the Offer if the holder is the record
owner of the Units and the holder (i) delivers  the Units  pursuant to the terms
of the Offer,  (ii)  causes  such  delivery to be made,  (iii)  guarantees  such
delivery,  (iv) causes a guaranty of such delivery, or (v) uses any other method
permitted in the Offer (such as facsimile delivery of the Transmittal Letter).

Section 4. Withdrawal  Rights.  Except as otherwise  provided in this Section 4,
all tenders of Units pursuant to the Offer are irrevocable,  provided that Units
tendered  pursuant  to the  Offer  may be  withdrawn  at any  time  prior to the
Expiration Date and, unless theretofore accepted for payment as provided in this
Offer to Purchase,  may also be  withdrawn  at any time on or after  October 21,
2005.

      For withdrawal to be effective a written or facsimile  transmission notice
of withdrawal  must be timely  received by the  Depositary at the address or the
facsimile  number  set forth in the  attached  Letter of  Transmittal.  Any such
notice of withdrawal  must specify the name of the person who tendered the Units
to be  withdrawn  and must be signed by the  person(s)  who signed the Letter of
Transmittal in the same manner as the Letter of Transmittal was signed.

      If purchase of, or payment for,  Units is delayed for any reason or if the
Purchasers are unable to purchase or pay for Units for any reason, then, without
prejudice  to the  Purchasers'  rights  under the Offer,  tendered  Units may be
retained by the  Depositary on behalf of the Purchasers and may not be withdrawn
except to the extent that  tendering  Unit  holders are  entitled to  withdrawal
rights  as set forth in this  Section  4,  subject  to Rule  14e-1(c)  under the
Exchange Act,  which provides that no person who makes a tender offer shall fail
to pay the  consideration  offered or return the  securities  deposited by or on
behalf of security  holders  promptly after the termination or withdrawal of the
tender offer.

      All questions as to the form and validity  (including  time of receipt) of
notices  of  withdrawal  will be  determined  by the  Purchasers,  in their sole
discretion,  which  determination  shall  be  final  and  binding.  Neither  the
Purchasers,  nor the Depositary,  nor any other person will be under any duty to
give  notification of any defects or  irregularities in any notice of withdrawal
or will incur any liability for failure to give any such notification.

      Any Units properly withdrawn will be deemed not to be validly tendered for
purposes of the Offer. Withdrawn Units may be re-tendered, however, by following
the procedures described in Section 3 at any time prior to the Expiration Date.

Section 5. Extension of Tender Period;  Termination;  Amendment.  The Purchasers
expressly reserve the right, in their sole discretion, at any time and from time
to time,  (i) to extend  the period of time  during  which the Offer is open and
thereby  delay  acceptance  for payment of, and the  payment  for,  any Units by
giving oral or written notice


                                       13


of such  extension to the  Depositary,  (ii) upon the  occurrence  or failure to
occur of any of the  conditions  specified in Section 13, to terminate the Offer
and not accept for payment  any Units by giving  oral or written  notice of such
termination  to the  Depositary,  and (iii) to amend  the  Offer in any  respect
(including,  without  limitation,  by increasing or decreasing the consideration
offered or the number of Units being sought in the Offer or both or changing the
type of consideration) by giving oral or written notice of such amendment to the
Depositary.  Any  extension,  termination,  or  amendment  will be  followed  as
promptly as practicable by public announcement,  the announcement in the case of
an extension  to be issued no later than 9:00 a.m.,  Eastern  Time,  on the next
business day after the previously  scheduled Expiration Date, in accordance with
the public  announcement  requirement  of Rule 14d-4(c)  under the Exchange Act.
Without  limiting  the  manner in which the  Purchasers  may  choose to make any
public  announcement,  except as  provided by  applicable  law  (including  Rule
14d-4(c)  under the Exchange  Act),  the  Purchasers  will have no obligation to
publish, advertise, or otherwise communicate any such public announcement, other
than by  issuing  a press  release.  The  Purchasers  may  also be  required  by
applicable law to disseminate to Unit holders certain information concerning the
extensions of the Offer and any material  changes in the terms of the Offer. The
Purchasers  will  not  provide  a  subsequent   offering  period  following  the
Expiration Date.

      If the Purchasers  extend the Offer, or if the Purchasers  (whether before
or after its  acceptance  for payment of Units) are delayed in their payment for
Units or are unable to pay for Units pursuant to the Offer for any reason, then,
without prejudice to the Purchasers'  rights under the Offer, the Depositary may
retain  tendered  Units on  behalf  of the  Purchasers,  and such  Units  may be
withdrawn to the extent tendering Unit holders are entitled to withdrawal rights
as described in Section 4  (generally,  if notice of  withdrawal is given to the
Depository prior to the Expiration Date). However, the ability of the Purchasers
to delay  payment for Units that the  Purchasers  have  accepted  for payment is
limited by Rule 14e-1 under the Exchange Act, which requires that the Purchasers
pay the consideration offered or return the securities deposited by or on behalf
of holders of securities  promptly  after the  termination  or withdrawal of the
Offer,  except  that  the  Purchasers  may  delay  payment  until  they  receive
confirmation  that the general  partner will recognize the change of address for
distributions and correspondence on the Units.

      If the Purchasers  make a material change in the terms of the Offer or the
information concerning the Offer or waive a material condition of the Offer, the
Purchasers  will  extend the Offer to the  extent  required  by Rules  14d-4(c),
14d-6(d) and 14e-1 under the Exchange  Act. The minimum  period  during which an
offer must remain open following a material  change in the terms of the offer or
information  concerning  the offer,  other than a change in price or a change in
percentage of securities  sought,  will depend upon the facts and circumstances,
including the relative  materiality  of the change in the terms or  information.
With respect to a change in price or a change in percentage of securities sought
(other than an increase of not more than 2% of the securities sought),  however,
a minimum ten business  day period is  generally  required to allow for adequate
dissemination  to security  holders and for investor  response.  As used in this
Offer to Purchase, "business day" means any day other than a Saturday, Sunday or
a federal holiday, and consists of the time period from 12:01 a.m. through 12:00
midnight, Pacific Time.

Section 6. Material  Federal  Income Tax  Consequences.  THE FEDERAL  INCOME TAX
DISCUSSION  SET FORTH  BELOW DOES NOT PURPORT TO ADDRESS ALL ASPECTS OF TAXATION
THAT MAY BE RELEVANT TO A PARTICULAR UNIT HOLDER.  For example,  this discussion
does not address the effect of any applicable foreign, state, local or other tax
laws other than federal income tax laws. Certain Unit holders (including trusts,
foreign persons,  tax-exempt  organizations  or corporations  subject to special
rules,  such as life insurance  companies or S  corporations)  may be subject to
special  rules not  discussed  below.  This  discussion is based on the Internal
Revenue  Code of 1986,  as amended (the  "Code"),  existing  regulations,  court
decisions and Internal Revenue Service ("IRS") rulings and other pronouncements.
EACH UNIT HOLDER  TENDERING  UNITS  SHOULD  CONSULT  SUCH UNIT  HOLDER'S OWN TAX
ADVISOR AS TO THE PARTICULAR TAX  CONSEQUENCES  TO SUCH UNIT HOLDER OF ACCEPTING
THE OFFER, INCLUDING THE APPLICATION OF THE ALTERNATIVE MINIMUM TAX AND FEDERAL,
FOREIGN, STATE, LOCAL AND OTHER TAX LAWS.

      The following  discussion is based on the assumption  that the Partnership
is  treated as a  partnership  for  federal  income  tax  purposes  and is not a
"publicly  traded  partnership"  as that term is  defined  in the Code.  Certain
partnerships  are classified as "publicly traded  partnerships"  and, subject to
certain exceptions, are taxed as corporations for federal income tax purposes. A
partnership is a publicly traded  partnership if the  partnership  interests are
traded on an established  securities  market or readily  tradable on a secondary
market (or the substantial  equivalent of a secondary market). The Units are not
traded on an  established  securities  market.  In the  unlikely  event that the
Partnership  becomes a "publicly  traded  partnership"  and is not excepted from
federal income tax, there would be several adverse tax  consequences to the Unit
holders.  For instance,  the Partnership would be


                                       14


regarded  as  having  transferred  all  of  its  assets  (subject  to all of its
liabilities) to a newly-formed  corporation in exchange for stock which would be
deemed  distributed to the Unit holders in liquidation of their interests in the
Partnership.  In addition, if the Partnership is deemed to be a "publicly traded
partnership,"  then special rules under Code Section 469 govern the treatment of
losses and income of the Partnership.

Gain or Loss. A taxable Unit holder will recognize a gain or loss on the sale of
such Unit holder's  Units in an amount equal to the  difference  between (i) the
amount  realized  by such Unit  holder  on the sale and (ii) such Unit  holder's
adjusted tax basis in the Units sold. The amount  realized by a Unit holder will
include the Unit holder's  share of the  Partnership's  liabilities,  if any (as
determined under Code section 752 and the regulations  thereunder).  If the Unit
holder reports a loss on the sale,  such loss  generally  could not be currently
deducted by such Unit holder  except  against such Unit  holder's  capital gains
from other  investments.  In  addition,  such loss would be treated as a passive
activity loss. (See "Suspended Passive Activity Losses" below.)

      The  adjusted  tax basis in the Units of a Unit  holder  will  depend upon
individual  circumstances.  (See also "Partnership  Allocations in Year of Sale"
below.) Each Unit holder who plans to tender  hereunder  should consult with the
Unit holder's own tax advisor as to the Unit holder's  adjusted tax basis in the
Unit holder's Units and the resulting tax consequences of a sale.

      If any portion of the amount  realized by a Unit holder is attributable to
such  Unit  holder's  share  of  "unrealized   receivables"  or   "substantially
appreciated  inventory  items" as defined in Code section  751, a  corresponding
portion of such Unit  holder's  gain or loss will be treated as ordinary gain or
loss.  It is possible  that the basis  allocation  rules of Code Section 751 may
result in a Unit  holder's  recognizing  ordinary  income  with  respect  to the
portion  of the Unit  holder's  amount  realized  on the sale of a Unit  that is
attributable to such items while  recognizing a capital loss with respect to the
remainder of the Unit.

      A tax-exempt  Unit holder  (other than an  organization  described in Code
Section  501(c)(7)  (social  club),   501(c)(9)   (voluntary   employee  benefit
association),   501(c)(17)   (supplementary   unemployment  benefit  trust),  or
501(c)(20)  (qualified  group legal  services  plan))  should not be required to
recognize unrelated trade or business income upon the sale of its Units pursuant
to the  Offer,  assuming  that  such  Unit  holder  does not hold its Units as a
"dealer" and has not acquired such Units with debt financed proceeds.

Partnership  Allocations  in Year of  Sale.  A  tendering  Unit  holder  will be
allocated  the Unit  holder's  pro rata share of the annual  taxable  income and
losses  from the  Partnership  with  respect  to the Units  sold for the  period
through  the date of sale,  even  though  such Unit  holder  will  assign to the
Purchasers  their rights to receive certain cash  distributions  with respect to
such Units.  Such allocations and any Partnership  distributions for such period
would  affect a Unit  holder's  adjusted  tax basis in the  tendered  Units and,
therefore,  the amount of gain or loss recognized by the Unit holder on the sale
of the Units.

Possible Tax  Termination.  The Code provides that if 50% or more of the capital
and profits  interests in a  partnership  are sold or exchanged  within a single
12-month period,  such  partnership  generally will terminate for federal income
tax purposes.  It is possible that the  Partnership  could terminate for federal
income tax  purposes  as a result of  consummation  of the Offer  (although  the
Partnership  Agreement  prevents  transfers  of Units  that  would  cause such a
termination).  A tax  termination of the  Partnership  could have an effect on a
corporate or other non-individual Unit holder whose tax year is not the calendar
year, as such a Unit holder might recognize more than one year's Partnership tax
items in one tax return,  thus  accelerating by a fraction of a year the effects
from such items.

Suspended  "Passive  Activity  Losses".  A Unit holder who sells all of the Unit
holder's Units would be able to deduct "suspended"  passive activity losses from
the  Partnership,  if any, in the year of sale free of the passive activity loss
limitation.  As a limited partner of the Partnership,  which was engaged in real
estate activities,  the ability of a Unit holder, who or which is subject to the
passive  activity  loss  rules,  to claim tax losses  from the  Partnership  was
limited.  Upon sale of all of the Unit holder's Units, such Unit holder would be
able to use any "suspended"  passive activity losses first against gain, if any,
on sale of the Unit  holder's  Units  and then  against  income  from any  other
source.

Foreign Unit holders. Gain realized by a foreign Unit holder on a sale of a Unit
pursuant to the Offer will be subject to federal  income tax. Under Section 1445
of the Code, the  transferee of a partnership  interest held by a foreign person
is  generally  required to deduct and  withhold a tax equal to 10% of the amount
realized on the  disposition.  The  Purchasers  will  withhold 10% of the amount
realized by a tendering Unit holder from the purchase


                                       15


price  payment to be made to such Unit holder  unless the Unit  holder  properly
completes  and signs the  FIRPTA  Affidavit  included  as part of the  Letter of
Transmittal  certifying  the Unit  holder's  TIN, that such Unit holder is not a
foreign  person  and the  Unit  holder's  address.  Amounts  withheld  would  be
creditable  against a foreign Unit holder's federal income tax liability and, if
in excess thereof,  a refund could be obtained from the Internal Revenue Service
by filing a U.S. income tax return.

Section 7. Effects of the Offer.

Limitations  on Resales.  The  Purchasers  do not believe the  provisions of the
Partnership  Agreement should restrict transfers of Units pursuant to the Offer,
although  no more  than 50% of the  Units  may be  transferred  in any  12-month
period.  This  limitation  will not affect the tender of Units  under this Offer
because,  subject  to the terms of the  Offer,  we will pay for the  Units  upon
confirmation  that the general  partner will recognize the change of address for
distributions  and  correspondence  on the  Units,  and,  under the terms of the
Letter of  Transmittal,  we will take a power of  attorney  over your Units that
will permit us to change the address to which  distributions  are sent.  We will
then wait to transfer the Units  tendered until the  Partnership  can effect the
transfer of record title in accordance with the Partnership Agreement.

Effect on  Trading  Market.  If a  substantial  number  of Units  are  purchased
pursuant  to the Offer the  result  would be a  reduction  in the number of Unit
holders.  Reducing  the number of  security  holders in certain  kinds of equity
securities  might be  expected  to result in a reduction  in the  liquidity  and
volume of activity in the trading market for the security.  However, there is no
established public trading market for the Units and none is expected to develop.
Therefore,  the  Purchasers  do not  believe a  reduction  in the number of Unit
holders  will  materially  further  restrict the Unit  holders'  ability to find
purchasers for their Units through secondary market transactions.

Voting Power of Purchasers.  If the Purchasers  acquire a significant  number of
the Units  sought  hereunder  could give the  Purchasers  a  controlling  voting
interest in matters subject to a limited partner vote. The Partnership  does not
hold  annual  or  regular  meetings  to  elect  directors,  and  does not have a
representative board of directors overseeing  management.  Votes of Unit holders
would  only be  solicited,  if  ever,  for  matters  affecting  the  fundamental
structure of the Partnership, such as the sale of the properties and termination
of the Partnership, and the affirmative vote of more than 50% of the outstanding
Units (not a mere quorum) is required to effect action. The Purchasers and their
affiliates do not intend to call for any such vote in the foreseeable  future. A
Unit holder who tenders Units to the Purchasers grants a proxy to the Purchasers
as of the date of acceptance of the tender, granting the Purchasers the right to
vote  such  Units it their  sole  discretion  as to any  matters  for  which the
Partnership  has  established  a record  date prior to the time such.  Units are
transferred by the  Partnership to the  Purchasers.  The Purchasers  reserve the
right to exercise  any and all rights they might hold in the event that any vote
is called by the General Partner, or if, in the future, changes in circumstances
would dictate that they or other limited partners exercise their right to call a
vote.

Other Potential Effects.  The Units are registered under the Exchange Act, which
requires, among other things that the Partnership furnish certain information to
its Unit holders and to the  Commission and comply with the  Commission's  proxy
rules in connection  with meetings of, and  solicitation  of consents from, Unit
holders.  Registration  and  reporting  requirements  could be terminated by the
Partnership if the number of record holders falls below 300, or below 500 if the
Partnership's total assets are below $10 million for three consecutive preceding
fiscal years. The Partnership reported a total of 669 limited partners as of its
most recent fiscal year end, but the  Purchasers  are offering to purchase up to
85,000  Units.  Accordingly,  it is possible  that the Offer could result in the
total number of Unit holders  falling below the  foregoing 300 holder level.  As
disclosed by the  Partnership in its public  reports,  however,  there has never
been a public trading  market for the Units and none is expected to develop,  so
the Partnership's status as a public company will not affect a trading market in
the Units.  While the Partnership's  Agreement of Limited  Partnership  requires
that all Unit holders be provided annual audited financial statements, quarterly
interim  financial  statements and timely reports  providing  other  information
regarding  the  operations  and  condition of the  Partnership,  a change in the
Partnership's status as a public company could reduce the information  available
to Unit holders about the Partnership in the event the  information  required by
the  Partnership  Agreement  is not as  extensive  as that  provided  in reports
required  to be  filed  by  public  companies  under  applicable  rules  of  the
Securities and Exchange Commission.

Section 8. Future Plans.  Following the completion of the Offer, the Purchasers,
or their affiliates,  may acquire additional Units. Any such acquisitions may be
made through private purchases, one or more future tender offers or by any other
means  deemed  advisable  or  appropriate.  Any  such  acquisitions  may be at a
consideration  higher or


                                       16


lower than the consideration to be paid for the Units purchased  pursuant to the
Offer.  The Purchasers  are seeking to purchase a total of 85,000 Units.  If the
Purchasers acquire fewer than 85,000 Units pursuant to the Offer, the Purchasers
may seek to make further  purchases on the open market at prevailing  prices, or
solicit Units  pursuant to one or more future tender offers at the same price, a
higher price or, if the  Partnership's  circumstances  change, at a lower price.
Alternatively,  the Purchasers may  discontinue  any further  purchases of Units
after termination of the Offer, regardless of the number of Units purchased. The
Offer is not made with any current  view toward or plan or purpose of  acquiring
Units in a series of  successive  and periodic  offers.  Nevertheless,  as noted
above,  the  Purchasers  reserve  the  right  to  gauge  the  response  to  this
solicitation,  and, if not successful in purchasing  85,000 Units in this Offer,
may consider future offers. Factors affecting the Purchasers' future interest in
acquiring additional Units include, but are not limited to, the relative success
of the current Offer,  any increase or decrease in the  availability  of capital
for investment by the  Purchasers  and their  investment  fund  affiliates,  the
current  diversification  and performance of each affiliated fund's portfolio of
real estate  interests,  the  development  of any public  market in the Units or
actions by unrelated  parties to tender for or purchase Units, the status of and
changes  and trends in the  Partnership's  operations,  announcement  of pending
property  sales and the proposed  terms of sales,  and local and  national  real
estate and financial market developments and trends.

      The  Purchasers  are acquiring the Units  pursuant to the Offer solely for
investment purposes. The Purchasers have no present intention to seek control of
the  Partnership or to change the  management or operations of the  Partnership.
The  Purchasers  do not  have  any  present  intention  to take  any  action  in
connection  with the ongoing  liquidation  of the  Partnership.  The  Purchasers
nevertheless reserve the right, at an appropriate time, to exercise their rights
as limited  partners  to vote on  matters  subject  to a limited  partner  vote,
including,  but  not  limited  to,  any  vote  to  affecting  the  sale  of  the
Partnership's properties and the liquidation and dissolution of the Partnership.
Except as expressly set forth herein,  the Purchasers have no present  intention
to seek control of the  Partnership,  to cause the  Partnership to engage in any
extraordinary transaction, to cause any purchase, sale or transfer of a material
amount of the assets of any Partnership,  to make any change in the distribution
policies,  indebtedness  or  capitalization  of any Partnership or to change the
structure,  management or operations of the  Partnership,  the listing status of
the Units or the reporting requirements of the Partnership.

Section  9.  The  Business  of  the  Partnership.   For  information  about  the
Partnership, please refer to the annual report prepared by the Partnership which
was sent to you earlier, particularly Item 2 of Form 10-K, the Quarterly Reports
on Form 10-Q,  and any other  materials  sent to you by the  Partnership.  These
documents  contain updated  information  concerning the  Partnership,  including
detailed information regarding the properties owned, including mortgages, rental
rates,  operations,  management,  and taxes.  In addition,  the  Partnership  is
subject to the  information  and reporting  requirements of the Exchange Act and
information  about the  Partnership  can be obtained on the  Commission's  EDGAR
system,  at its  internet  web  site  at  www.sec.gov,  and  are  available  for
inspection at the Commission's principal office in Washington, D.C.

Section 10.  Conflicts of Interest.  The  Depositary is affiliated  with certain
Purchasers.  Therefore,  by virtue of this affiliation,  the Depositary may have
inherent  conflicts  of  interest  in acting as  Depositary  for the Offer.  The
Depositary's role is administrative  only, however, and any conflict of interest
should not be deemed material to Unit holders.

Section 11. Certain  Information  Concerning the Purchasers.  The Purchasers are
MPF DeWaay Fund 2, LLC; MPF DeWaay Premier Fund 2, LLC; MPF Income Fund 22, LLC;
MPF  DeWaay  Fund 4, LLC;  MP Value  Fund 5, LLC;  MPF  Flagship  Fund 11,  LLC;
MacKenzie  Patterson Special Fund 5, LLC;  Accelerated High Yield  Institutional
Fund, Ltd., L.P.;  Accelerated  High Yield  Institutional  Investors Ltd., L.P.;
MacKenzie  Specified  Income Fund,  L.P.;  MPF Flagship Fund 9, LLC; MPF Special
Fund 8, LLC; MPF Acquisition Co. 3, LLC; Moraga Gold, LLC; MPF-NY 2005, LLC, and
Steven Gold. For  information  concerning  the  Purchasers and their  respective
principals,  please refer to Schedule I attached hereto.  The principal business
of each  of the  Purchasers  is  investment  in  securities,  particularly  real
estate-based  securities.   The  principal  business  address  of  each  of  the
Purchasers is 1640 School Street, Moraga, California 94556.

      The  Purchasers  have made  binding  commitments  to  contribute  and have
available sufficient amounts of capital necessary to fund the acquisition of all
Units subject to the Offer,  the expenses to be incurred in connection  with the
Offer, and all other anticipated costs of the Purchasers. The Purchasers are not
public companies and have not prepared audited financial statements or financial
statements prepared in accordance with generally accepted accounting principles.
MacKenzie Patterson Fuller, Inc. and its affiliates have been in the business of
purchasing illiquid real estate securities, both in open market transactions and
by means of tender offers, since 1982 and have


                                       17


acquired  more than $75 million in such  securities  for  affiliated  portfolios
during the last ten years.  The Purchasers  have aggregate  assets that are more
than  sufficient to fund their  collective  obligation to purchase Units in this
Offer and any other outstanding tender offers.

Except as otherwise set forth  herein,  (i) neither the  Purchasers  nor, to the
best  knowledge  of the  Purchasers,  the  persons  listed on Schedule I nor any
affiliate  of the  Purchasers  beneficially  owns or has a right to acquire  any
Units, (ii) neither the Purchasers nor, to the best knowledge of the Purchasers,
the persons  listed on Schedule I nor any  affiliate of the  Purchasers,  or any
director,  executive  officer or subsidiary of any of the foregoing has effected
any  transaction  in the  Units  within  the past 60  days,  (iii)  neither  the
Purchasers nor, to the best knowledge of the  Purchasers,  the persons listed on
Schedule I nor any affiliate of the  Purchasers  has any contract,  arrangement,
understanding  or  relationship  with  any  other  person  with  respect  to any
securities  of  the  Partnership,  including  but  not  limited  to,  contracts,
arrangements,  understandings or relationships concerning the transfer or voting
thereof, joint ventures, loan or option arrangements,  puts or calls, guarantees
of loans,  guarantees  against  loss or the giving or  withholding  of  proxies,
consents or  authorizations,  (iv) there have been no  transactions  or business
relationships  which  would be  required  to be  disclosed  under  the rules and
regulations  of the  Commission  between any of the  Purchasers  or, to the best
knowledge of the Purchasers,  the persons listed on Schedule I, or any affiliate
of the Purchasers on the one hand, and the Partnership or its affiliates, on the
other  hand,  (v) there have been no  contracts,  negotiations  or  transactions
between the Purchasers, or to the best knowledge of the Purchasers any affiliate
of the  Purchasers  on the one hand,  the persons  listed on Schedule I, and the
Partnership  or  its  affiliates,  on  the  other  hand,  concerning  a  merger,
consolidation or acquisition,  tender offer or other  acquisition of securities,
an election of  directors  or a sale or other  transfer of a material  amount of
assets,  (vi) no person  listed on Schedule I has been  convicted  in a criminal
proceeding during the past five years (excluding  traffic  violations or similar
misdemeanors),  and (vii) no person listed on Schedule I has been a party to any
judicial or  administrative  proceeding  during the past five years  (except for
matters  dismissed  without sanction or settlement) that resulted in a judgment,
decree,  or final  order  enjoining  the person from  future  violations  of, or
prohibiting  activities  subject  to,  federal or state  securities  laws,  or a
finding of any violation of federal or state securities laws. .

Section  12.  Source  of  Funds.  The  Purchasers   expect  that   approximately
$2,890,000.00  would be required to purchase 85,000 Units,  if tendered,  and an
additional  $20,000  may be  required  to pay  related  fees and  expenses.  The
Purchasers  anticipate  funding all of the purchase  price and related  expenses
through  their  existing  capital  and  assets.  The cash and liquid  securities
necessary  to  complete  the  entire  purchase  are  readily  available  and are
committed to that purpose.  Accordingly,  there are no financing arrangements to
fall through and no alternative financing plans.

Section  13.  Conditions  of the  Offer.  Notwithstanding  any other term of the
Offer,  the Purchasers shall not be required to accept for payment or to pay for
any Units tendered unless all  authorizations or approvals of, or expirations of
waiting  periods  imposed  by,  any  court,   administrative   agency  or  other
governmental  authority  necessary  for  the  consummation  of the  transactions
contemplated  by the Offer shall have been obtained or occurred on or before the
Expiration Date.

      The Purchasers  shall not be required to accept for payment or pay for any
Units and may  terminate  or amend the Offer as to such Units if, at any time on
or after  the date of the Offer  and  before  the  Expiration  Date,  any of the
following conditions exists:

      (a) a preliminary or permanent injunction or other order of any federal or
state  court,  government  or  governmental  authority or agency shall have been
issued and shall remain in effect which (i) makes  illegal,  delays or otherwise
directly or  indirectly  restrains or  prohibits  the making of the Offer or the
acceptance  for  payment of or  payment  for any Units by the  Purchasers,  (ii)
imposes or confirms limitations on the ability of the Purchasers  effectively to
exercise full rights of ownership of any Units,  including,  without limitation,
the right to vote any Units acquired by the Purchasers  pursuant to the Offer or
otherwise on all matters properly  presented to the Partnership's  Unit holders,
(iii)  requires  divestiture  by the  Purchasers  of any Units,  (iv) causes any
material  diminution of the benefits to be derived by the Purchasers as a result
of the  transactions  contemplated  by the  Offer  (see the  discussion  of such
benefits in the  Summary  Term Sheet and  Introduction  sections of the Offer to
Purchase) or (v) materially adversely affect the business,  properties,  assets,
liabilities, financial condition, operations, results of operations or prospects
of  the  Purchasers  or  the  Partnership,  in the  reasonable  judgment  of the
Purchasers;

      (b) there shall be any action taken, or any statute,  rule,  regulation or
order proposed, enacted, enforced,  promulgated,  issued or deemed applicable to
the Offer by any federal or state court, government or governmental


                                       18


authority or agency, other than the application of the waiting period provisions
of the Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, as amended, which
will, directly or indirectly,  result in any of the consequences  referred to in
clauses (i) through (v) of paragraph (a) above;

      (c) any change or development shall have occurred or been threatened since
the date hereof, in the business,  properties,  assets,  liabilities,  financial
condition,  operations,  results of operations or prospects of the  Partnership,
which, in the reasonable  judgment of the  Purchasers,  is or will be materially
adverse to the  Partnership,  or the  Purchasers  shall have become aware of any
fact that, in the  reasonable  judgment of the  Purchasers,  does or will have a
material adverse effect on the value of the Units;

      (d) there shall have occurred (i) any general suspension of trading in, or
limitation on prices for,  securities on any national  securities exchange or in
the  over-the-counter  market in the  United  States,  (ii) a  declaration  of a
banking  moratorium  or any  suspension  of  payments in respect of banks in the
United States,  (iii) any limitation by any governmental  authority on, or other
event which might  affect,  the extension of credit by lending  institutions  or
result in any  imposition  of  currency  controls in the United  States,  (iv) a
commencement  of a war or armed  hostilities or other national or  international
calamity  directly or  indirectly  involving the United  States,  (v) a material
change in United States or other  currency  exchange  rates or a suspension of a
limitation on the markets  thereof,  or (vi) in the case of any of the foregoing
existing at the time of the  commencement of the Offer, a material  acceleration
or worsening thereof; or

      (e) it shall have been  publicly  disclosed or the  Purchasers  shall have
otherwise learned that (i) more than fifty percent of the outstanding Units have
been or are  proposed  to be  acquired by another  person  (including  a "group"
within the meaning of Section  13(d)(3) of the Exchange Act), or (ii) any person
or group  that  prior to such date had  filed a  Statement  with the  Commission
pursuant to Sections  13(d) or (g) of the Exchange Act has increased or proposes
to increase  the number of Units  beneficially  owned by such person or group as
disclosed in such Statement by two percent or more of the outstanding Units.

      The foregoing  conditions  are for the sole benefit of the  Purchasers and
may be asserted by the Purchasers or may be waived by the Purchasers in whole or
in part at any time and from time to time prior to the Expiration  Date in their
sole  exercise of  reasonable  discretion,  and the Offer will remain open for a
period of at least five  business  days  following any such waiver of a material
condition.   However,  if  we  waive  a  certain  condition  for  one  tendering
Unitholder,  we will waive that condition for all Unitholders  tendering  Units.
Any termination by the Purchasers  concerning the events described above will be
final and binding upon all parties.

Section 14. Certain Legal Matters.

General. Except as set forth in this Section 14, the Purchasers are not aware of
any filings,  approvals or other actions by any domestic or foreign governmental
or  administrative  agency that would be required  prior to the  acquisition  of
Units by the Purchasers pursuant to the Offer. Should any such approval or other
action be required, it is the Purchasers' present intention that such additional
approval or action  would be sought.  While there is no present  intent to delay
the purchase of Units tendered pursuant to the Offer pending receipt of any such
additional approval or the taking of any such action,  there can be no assurance
that any such  additional  approval  or  action,  if needed,  would be  obtained
without substantial  conditions or that adverse consequences might not result to
the Partnership's  business, or that certain parts of the Partnership's business
might  not  have  to be  disposed  of or  held  separate  or  other  substantial
conditions  complied  with in order to obtain such  approval  or action,  any of
which  could  cause the  Purchasers  to elect to  terminate  the  Offer  without
purchasing Units thereunder.  The Purchasers' obligation to purchase and pay for
Units is subject  to certain  conditions,  including  conditions  related to the
legal matters discussed in this Section 14.

Antitrust.  The Purchasers do not believe that the  Hart-Scott-Rodino  Antitrust
Improvements Act of 1976, as amended,  is applicable to the acquisition of Units
pursuant to the Offer.

Margin Requirements. The Units are not "margin securities" under the regulations
of the Board of Governors of the Federal Reserve System and,  accordingly,  such
regulations are not applicable to the Offer.

State  Takeover Laws. A number of states have adopted  anti-takeover  laws which
purport,  to varying degrees, to be applicable to attempts to acquire securities
of corporations  which are incorporated in such states or which have substantial
assets,  security  holders,  principal  executive offices or principal places of
business therein. These laws


                                       19


are  directed at the  acquisition  of  corporations  and not  partnerships.  The
Purchasers,  therefore,  do not believe that any anti-takeover laws apply to the
transactions contemplated by the Offer.

Although  the   Purchasers   have  not   attempted  to  comply  with  any  state
anti-takeover  statutes in connection with the Offer, the Purchasers reserve the
right to challenge  the  validity or  applicability  of any state law  allegedly
applicable  to the Offer and  nothing  in this  Offer  nor any  action  taken in
connection  herewith  is  intended  as a  waiver  of such  right.  If any  state
anti-takeover statute is applicable to the Offer, the Purchasers might be unable
to accept for payment or  purchase  Units  tendered  pursuant to the Offer or be
delayed in continuing or  consummating  the Offer.  In such case, the Purchasers
may not be obligated to accept for purchase or pay for any Units tendered.

Section 15. Fees and Expenses.  The Purchasers have retained MacKenzie Patterson
Fuller,  Inc.,  an  affiliate of certain  Purchasers,  to act as  Depositary  in
connection with the Offer. The Purchasers will pay the Depositary reasonable and
customary  compensation  for its  services in  connection  with the Offer,  plus
reimbursement  for  out-of-pocket  expenses,  and will  indemnify the Depositary
against  certain  liabilities  and expenses in connection  therewith,  including
liabilities under the federal  securities laws. The Purchasers will also pay all
costs and  expenses of  printing,  publication  and mailing of the Offer and all
costs of transfer.

Section 16.  Miscellaneous.  THE OFFER IS NOT BEING MADE TO (NOR WILL TENDERS BE
ACCEPTED  FROM OR ON BEHALF OF) UNIT  HOLDERS IN ANY  JURISDICTION  IN WHICH THE
MAKING OF THE OFFER OR THE  ACCEPTANCE  THEREOF WOULD NOT BE IN COMPLIANCE  WITH
THE LAWS OF SUCH JURISDICTION.  THE PURCHASERS ARE NOT AWARE OF ANY JURISDICTION
WITHIN  THE  UNITED  STATES IN WHICH THE  MAKING OF THE OFFER OR THE  ACCEPTANCE
THEREOF WOULD BE ILLEGAL.

No  person  has  been  authorized  to  give  any  information  or  to  make  any
representation on behalf of the Purchasers not contained herein or in the Letter
of Transmittal  and, if given or made, such information or  representation  must
not be relied upon as having been authorized.

August 22, 2005

MPF DEWAAY FUND 2, LLC; MPF DEWAAY PREMIER FUND 2, LLC; MPF INCOME FUND 22, LLC;
MPF  DEWAAY  FUND 4, LLC;  MP VALUE  FUND 5, LLC;  MPF  FLAGSHIP  FUND 11,  LLC;
MACKENZIE  PATTERSON SPECIAL FUND 5, LLC;  ACCELERATED HIGH YIELD  INSTITUTIONAL
FUND, LTD., L.P.;  ACCELERATED  HIGH YIELD  INSTITUTIONAL  INVESTORS LTD., L.P.;
MACKENZIE  SPECIFIED  INCOME FUND,  L.P.;  MPF FLAGSHIP FUND 9, LLC; MPF SPECIAL
FUND 8, LLC; MPF  ACQUISITION  CO. 3, LLC;  MORAGA GOLD,  LLC; MPF-NY 2005, LLC;
STEVEN GOLD.


                                       20


                                   SCHEDULE I

                 THE PURCHASERS AND THEIR RESPECTIVE PRINCIPALS

      The Purchasers are MPF DEWAAY FUND 2, LLC; MPF DEWAAY PREMIER FUND 2, LLC;
MPF INCOME  FUND 22,  LLC;  MPF DEWAAY  FUND 4, LLC;  MP VALUE FUND 5, LLC;  MPF
FLAGSHIP FUND 11, LLC; MACKENZIE PATTERSON SPECIAL FUND 5, LLC; ACCELERATED HIGH
YIELD  INSTITUTIONAL  FUND,  LTD., L.P.;  ACCELERATED  HIGH YIELD  INSTITUTIONAL
INVESTORS LTD., L.P.;  MACKENZIE  SPECIFIED INCOME FUND, L.P.; MPF FLAGSHIP FUND
9, LLC; MPF SPECIAL FUND 8, LLC; MPF  ACQUISITION  CO. 3, LLC; MORAGA GOLD, LLC;
MPF-NY 2005, LLC; AND STEVEN GOLD. Each of the entity Purchasers is organized as
a limited liability company or limited  partnership.  The Manager of each of the
limited  liability  company  Purchasers  and the general  partner of each of the
limited partnership  Purchasers is MacKenzie Patterson Fuller, Inc. The names of
the directors and executive officers of MacKenzie Patterson Fuller, Inc. are set
forth  below.  The  Purchasers  have  jointly made the offer and are jointly and
severally  liable for  satisfying  its  terms.  Other  than the  foregoing,  the
Purchasers'  relationship  consists of an informal  agreement to share the costs
associated  with making the offer and to allocate  any  resulting  purchases  of
Units among them in such manner and  proportions  as they may  determine  in the
future. Each of the entities is organized in California.  The Purchasers intend,
if the Offer is fully  subscribed,  to allocate  the Units among  themselves  as
follows: MPF-NY 2005, LLC to receive 19%; 8% each to MPF DeWaay Fund 2, LLC, MPF
DeWaay  Premier Fund 2, LLC, MPF Flagship  Fund 11, LLC, MPF DeWaay Fund 4, LLC,
and MPF  Income  Fund  22,  LLC;  7% to  Accelerated  High  Yield  Institutional
Investors  LTD.,  L.P.; 5% each to Moraga Gold,  LLC,  Steven Gold, and MP Value
Fund 5, LLC; 3% each to Accelerated  High Yield  Institutional  Fund, LTD, L.P.,
MacKenzie  Patterson Special Fund 5, LLC, MacKenzie Specified Income Fund, L.P.,
and MPF Special  Fund 8, LLC;  2% each to MPF  Acquisition  Co. 3, LLC,  and MPF
Flagship 9, LLC. We will determine  modifications  to this allocation based upon
the number of Units tendered. Priority is given to Purchasers which already hold
Units,  then to Purchasers  which raised  capital  first,  then to the remaining
Purchasers in equal shares.  Units will be allocated  according to this priority
until the maximum  number of Units  listed  above are  allocated  to  Purchasers
within a given priority, then Units will be allocated similarly among Purchasers
in the next level of  priority,  until all Units are  allocated;  provided  that
MPF-NY 2005 will receive at least 10% of all Units tendered.

MacKenzie Patterson Fuller, Inc.

The names of the directors and executive officers of MacKenzie Patterson Fuller,
Inc. are set forth below.  Each  individual is a citizen of the United States of
America.  The principal  business address of MacKenzie  Patterson Fuller,  Inc.,
each Purchaser,  and each individual is 1640 School Street,  Moraga,  California
94556, and the business telephone number for each is 925-631-9100.

C.E. Patterson is President and a director of MacKenzie Patterson Fuller,  Inc.,
which acts as manager and general partner of a number of real estate  investment
vehicles,  and has served in those  positions  since January 1989. In 1981,  Mr.
Patterson founded Patterson Financial Services, Inc. (now MPF Advisers, Inc.), a
registered  investment  adviser  ("MPFA"),  with  Berniece  A.  Patterson,  as a
financial planning firm, and he has served as its President since that date. Mr.
Patterson  founded  Patterson Real Estate Services,  a licensed  California Real
Estate Broker,  in 1982. As President of MPFA, Mr.  Patterson is responsible for
all investment counseling  activities.  He supervises the analysis of investment
opportunities for the clients of the firm. Mr. Patterson has served as president
of Host Funding, Inc., an owner of lodging properties,  since December 1999. Mr.
Patterson is also an officer and  controlling  shareholder  of Cal-Kan,  Inc., a
closely  held  real  estate  investment  company.  Mr.  Patterson,  through  his
affiliates, manages a number of investment and real estate companies.

Berniece A. Patterson is a director of MacKenzie  Patterson Fuller, Inc. and has
served in that capacity  since January  1989.  In 1981,  Ms.  Patterson and C.E.
Patterson  established  MPFA. She has served as Chair of the Board and Secretary
of MPFA since that date.  Her  responsibilities  with MPFA include  oversight of
administrative  matters and  monitoring of past projects  underwritten  by MPFA.
Since  October 1990,  Ms.  Patterson  has served as Chief  Executive  Officer of
Pioneer  Health Care  Services,  Inc.,  and is  responsible  for the  day-to-day
operations of its three nursing homes and over 300 employees.

Glen W.  Fuller  became  senior  vice  president  and a  director  of  MacKenzie
Patterson  Fuller,  Inc. in May 2000. Since 2004 he has been a director and vice
president of MPFA. Prior to becoming senior vice president,  from August 1998 to
April 2000, he was with MacKenzie  Patterson Fuller, Inc. as a portfolio manager
and research  analyst.


                                       21


Since  December  1999,  Mr. Fuller has served as an officer and director of Host
Funding,  Inc. Prior to joining MacKenzie Patterson Fuller,  Inc., from May 1996
to July 1998, Mr. Fuller ran the  over-the-counter  trading desk for North Coast
Securities Corp.  (previously  Morgan Fuller Capital Group) with  responsibility
for both the  proprietary  and retail  trading  desks.  Mr.  Fuller was also the
registered  options principal and registered  municipal bond principal for North
Coast  Securities,  a  registered  broker  dealer.  Mr.  Fuller  was  formerly a
NASD-registered options principal and registered bond principal, and he held his
NASD Series 7, general  securities  license (now inactive).  Mr. Fuller has also
spent  time  working on the floor of the New York  Stock  Exchange  as a trading
clerk and on the floor of the  Pacific  Stock  Exchange in San  Francisco  as an
assistant specialist for LIT America.

Chip Patterson is senior vice president,  general counsel, and a director of the
MacKenzie  Patterson  Fuller,  Inc.  Since 2004 he has been a director  and vice
president of MPFA. Prior to joining  MacKenzie  Patterson  Fuller,  Inc. in July
2003, he was a securities and corporate  finance  attorney with the national law
firm of Davis Wright  Tremaine LLP from August 2000 to January 2003. From August
1997 to May 2000 he attended the  University  of Michigan  Law School,  where he
graduated magna cum laude with a Juris Doctor Degree.  Prior to law school, Chip
Patterson taught physics, chemistry, and math at the high school level for three
years,  from June 1994 to June 1997. He graduated with high  distinction and Phi
Beta Kappa from the University of California at Berkeley with a Bachelor of Arts
Degree in Political Science. He also has prior experience in sales,  retail, and
banking.

Christine Simpson is vice president of MacKenzie Patterson Fuller, Inc. and MPFA
and is  responsible  for the  day-to-day  management of research and  securities
purchases  and sales on behalf of the entities  managed by  MacKenzie  Patterson
Fuller,  Inc. Ms. Simpson has served in that position  since January 1997;  from
January 1994 until her promotion to vice president,  she was a research  analyst
with MacKenzie  Patterson  Fuller,  Inc. She joined MacKenzie  Patterson Fuller,
Inc. as an administrative assistant in July 1990.

Robert E. Dixon has served as an officer and director of Sutter Holding Company,
Inc. since March 2002.  Mr. Dixon  received his  Bachelor's  degree in economics
from the  University  of California at Los Angeles in 1992. He worked for Lehman
Brothers,  Inc. in equity sales and trading  during 1993 and 1994.  From October
1994 to June,  1996 he worked for  MacKenzie  Patterson,  Inc.  as a  securities
research  analyst.  Mr. Dixon became a Chartered  Financial Analyst in 1996, and
received his Master of Business Administration degree from Cornell University in
1998. In July of 1998 he began buying and selling securities for his own account
and that of the entities he  controls,  and he was  principally  been engaged in
that activity until May 2005,  when he rejoined MPFA. Mr. Dixon was a registered
representative of North Coast Securities from 1994 through 1997.

Andrea  K.  Meyer is vice  president  of  Trading  and  Portfolios  for MPFA and
MacKenzie  Patterson  Fuller,  Inc. As vice president of Trading and Portfolios,
Ms. Meyer is responsible  for handling the day-to-day  operations of the trading
department.  She graduated  from St. Mary's College of California in 1997 with a
Bachelor of Science in Business  Administration  with a concentration in Finance
and a Minor in Accounting.  Prior to joining MPFA in 1998, she worked for a year
for  State  Street  Bank  and  Trust,  one of  the  leading  financial  services
specialists worldwide, as a portfolio accountant.

Steven Gold

Steven Gold, a California attorney,  has been working during the last five years
analyzing  investments on behalf of the David B. Gold  Foundation,  a charitable
foundation for which he is the Treasurer. The business address of the Foundation
is 44 Montgomery Street,  Suite 3750, San Francisco,  California 94104. Mr. Gold
is a U.S.  citizen.  In addition,  he has  participated  in starting a number of
business ventures, including T/O devices and an import/export company.


                                       22